Quantisight AI

Search companies

Find a company by ticker or name

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value
-251.1%
-€11.65
vs €7.71 price
Levered DCF
-€18.17
After debt service
Piotroski score
5 / 9
Average
Altman Z-score
-0.54
Distress zone
Rating
C+
Overall 2 / 5
Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E-15.74×-9.47×-2.27×-6.78×-49.82×-3.82×-2.7×-0.85×
P/B8.08×1.86×1.35×1.59×1.27×1.48×0.57×0.57×
P/S2.85×1.12×1.13×1.84×2.3×2.56×1.05×0.86×
EV / EBITDA-27.18×-22.23×-1.92×-6.8×41.06×-2×1.2×0.63×
Gross margin75.3%74.1%72.3%77.8%72.0%70.2%63.7%31.0%
Operating margin-15.8%-10.2%-46.2%-27.6%-8.3%-62.1%-37.6%-94.5%
Net margin-18.2%-11.8%-50.0%-27.1%-4.6%-67.1%-38.9%-101.9%
Current ratio2.04×2.86×3.25×3.94×3.45×3.54×4.32×3.15×
Debt / equity0.28×0.19×0.15×0.12×0.1×0.1×0.08×0.01×
Interest coverage-23.68×-8.54×-15,016.5×-7.7×-3.95×-138.39×-84.35×-716.99×
Dividend yield0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Payout ratio0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity-51.6%-19.7%-59.4%-23.5%-2.5%-38.8%-21.3%-67.6%
Return on invested capital-27.9%-12.2%-43.8%-20.0%-3.9%-31.1%-18.6%-59.7%
Return on assets-21.5%-10.8%-37.2%-15.8%-1.7%-26.4%-15.6%-45.5%
Free cash flow yield-4.4%4.1%-56.3%-16.6%-21.5%-21.9%-38.8%-70.7%
Earnings yield-6.4%-10.6%-44.1%-14.8%-2.0%-26.2%-37.2%-117.8%
Enterprise value€212M€62.3M€54M€73.9M€52.2M€68.7M-€36.5M-€65.7M
Net debt / EBITDA1.95×8.87×0.7×5.37×-57.06×2.27×3.82×1.55×
Cash conversion cycle (days)91134378164-8411153